SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
| (Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004 |
|
Or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
|
Commission File No. 0-692 |
|
| Delaware | 46-0172280 | |
| (State of Incorporation) | IRS Employer Identification No. | |
125 South Dakota Avenue Sioux Falls, South Dakota 57104 (Address of principal office) |
||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer. Yes ý No o
Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date:
Common
Stock, Par Value $1.75
37,680,095 outstanding at May 7, 2004
NORTHWESTERN CORPORATION
FORM 10-Q
INDEX
| |
|
Page |
||
|---|---|---|---|---|
| SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS | 3 | |||
PART I. FINANCIAL INFORMATION |
6 |
|||
Item 1. |
Financial Statements (Unaudited) |
6 |
||
Consolidated Balance SheetsMarch 31, 2004 and December 31, 2003 |
6 |
|||
Consolidated Statements of IncomeThree Months Ended March 31, 2004 and 2003 |
7 |
|||
Consolidated Statements of Cash FlowsThree Months Ended March 31, 2004 and 2003 |
8 |
|||
Notes to Consolidated Financial Statements |
9 |
|||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
27 |
||
Item 3. |
Quantitative and Qualitative Disclosure About Market Risk |
46 |
||
Item 4. |
Controls and Procedures |
46 |
||
PART II. OTHER INFORMATION |
48 |
|||
Item 1. |
Legal Proceedings |
48 |
||
Item 6. |
Exhibits and Reports on Form 8-K |
55 |
||
SIGNATURES |
56 |
|||
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
On one or more occasions, we may make statements in this Quarterly Report on Form 10-Q regarding our assumptions, projections, expectations, targets, intentions or beliefs about future events. All statements other than statements of historical facts, included or incorporated by reference herein relating to management's current expectations of future financial performance, continued growth, changes in economic conditions or capital markets and changes in customer usage patterns and preferences are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. On September 14, 2003, NorthWestern Corporation filed a voluntary petition for relief under the provisions of Chapter 11 of the Federal Bankruptcy Code in the United States Bankruptcy Court for the District of Delaware. On May 4, 2004, our subsidiary, Netexit, Inc. (f/k/a Expanets, Inc.) filed a voluntary petition for relief under the provisions of Chapter 11 of the Federal Bankruptcy Code in the United States Bankruptcy Court for the District of Delaware. Our other subsidiaries are not party to the Chapter 11 case.
Words or phrases such as "anticipates," "may," "will," "should," "believes," "estimates," "expects," "intends," "plans," "predicts," "projects," "targets," "will likely result," "will continue" or similar expressions identify forward-looking statements. Forward-looking statements involve risks and uncertainties which could cause actual results or outcomes to differ materially from those expressed. We caution that while we make such statements in good faith and we believe such statements are based on reasonable assumptions, including without limitation, management's examination of historical operating trends, data contained in records and other data available from third parties, we cannot assure you that our projections will be achieved. Factors that may cause such differences include but are not limited to:
3
General Factors
We have attempted to identify, in context, certain of the factors that we believe may cause actual future experience and results to differ materially from our current expectation regarding the relevant matter or subject area. In addition to the items specifically discussed above, our business and results of operations are subject to the uncertainties described under the caption "Risk Factors" which is a part
4
of the disclosure included in Item 2 of this Quarterly Report entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations."
From time to time, oral or written forward-looking statements are also included in our reports on Forms 10-K, 10-Q and 8-K, Proxy Statements on Schedule 14A, press releases and other materials released to the public. Although we believe that at the time made, the expectations reflected in all of these forward-looking statements are and will be reasonable, any or all of the forward-looking statements in this quarterly report on Form 10-Q, our reports on Forms 10-K and 8-K, our Proxy Statements on Schedule 14A and any other public statements that are made by us may prove to be incorrect. This may occur as a result of inaccurate assumptions or as a consequence of known or unknown risks and uncertainties. Many factors discussed in this Form 10-Q, certain of which are beyond our control, will be important in determining our future performance. Consequently, actual results may differ materially from those that might be anticipated from forward-looking statements. In light of these and other uncertainties, you should not regard the inclusion of a forward-looking statement in this Form 10-Q or other public communications that we might make as a representation by us that our plans and objectives will be achieved, and you should not place undue reliance on such forward-looking statements.
We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made on related subjects in our subsequent annual and periodic reports filed with the SEC on Forms 10-K, 10-Q and 8-K and Proxy Statements on Schedule 14A.
Unless the context requires otherwise, references to "we," "us," "our," "NorthWestern Corporation" and "NorthWestern" refer specifically to NorthWestern Corporation and its subsidiaries.
5
NORTHWESTERN CORPORATION, A DEBTOR-IN-POSSESSION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except per share amounts)
| |
March 31, 2004 |
December 31, 2003 |
||||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | 96,050 | $ | 15,183 | ||||
| Restricted cash | 27,300 | 27,043 | ||||||
| Accounts receivable, net | 112,811 | 106,443 | ||||||
| Inventories | 26,528 | 26,521 | ||||||
| Regulatory assets | 13,804 | 23,145 | ||||||
| Prepaid energy supply | 36,825 | 54,054 | ||||||
| Prepaid and other | 31,775 | 41,892 | ||||||
| Assets held for sale | 30,000 | 30,000 | ||||||
| Current assets of discontinued operations | 81,857 | 106,197 | ||||||
| Total current assets | 456,950 | 430,478 | ||||||
| Property, Plant, and Equipment, Net | 1,360,566 | 1,362,749 | ||||||
| Goodwill | 375,798 | 375,798 | ||||||
| Other: | ||||||||
| Investments | 10,762 | 11,027 | ||||||
| Regulatory assets | 204,116 | 202,174 | ||||||
| Other | 59,527 | 61,979 | ||||||
| Noncurrent assets of discontinued operations | 63 | 306 | ||||||
| Total assets | $ | 2,467,782 | $ | 2,444,511 | ||||
| LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||||||
| Liabilities Not Subject to Compromise | ||||||||
| Current Liabilities: | ||||||||
| Current maturities of long-term debt | $ | 915,256 | $ | 919,392 | ||||
| Accounts payable | 68,784 | 67,602 | ||||||
| Accrued expenses | 137,238 | 104,594 | ||||||
| Regulatory liabilities | 1,072 | 702 | ||||||
| Current liabilities of discontinued operations | 16,320 | 44,496 | ||||||
| Total current liabilities | 1,138,670 | 1,136,786 | ||||||
| Long-term Debt | | | ||||||
| Deferred Income Taxes | 9,620 | 10,536 | ||||||
| Noncurrent Regulatory Liabilities | 156,308 | 152,851 | ||||||
| Other Noncurrent Liabilities | 212,685 | 210,094 | ||||||
| Noncurrent Liabilities and Minority Interests of Discontinued Operations | 667 | 1,998 | ||||||
| Total liabilities not subject to compromise | 1,517,950 | 1,512,265 | ||||||
| Liabilities Subject to Compromise | ||||||||
| Financing Debt | 864,844 | 864,844 | ||||||
| Trade Creditors | 288,321 | 287,803 | ||||||
| Company Obligated Mandatorily Redeemable Preferred Securities of Subsidiary Trusts | 365,550 | 365,550 | ||||||
| Total liabilities subject to compromise | 1,518,715 | 1,518,197 | ||||||
| Total liabilities | 3,036,665 | 3,030,462 | ||||||
| Shareholders' Deficit: | ||||||||
| Common stock, par value $1.75; authorized 50,000,000 shares; issued and outstanding 37,680,095 | 65,940 | 65,940 | ||||||
| Paid-in capital | 301,562 | 301,455 | ||||||
| Retained deficit | (930,293 | ) | (947,274 | ) | ||||
| Accumulated other comprehensive loss | (6,092 | ) | (6,072 | ) | ||||
| Total shareholders' deficit | (568,883 | ) | (585,951 | ) | ||||
| Total liabilities and shareholders' deficit | $ | 2,467,782 | $ | 2,444,511 | ||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
6
NORTHWESTERN CORPORATION, A DEBTOR-IN-POSSESSION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(in thousands, except per share amounts)
| |
Three Months Ended March 31 |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||
| OPERATING REVENUES | $ | 339,610 | $ | 288,723 | ||||
| COST OF SALES | 206,901 | 155,159 | ||||||
| GROSS MARGIN | 132,709 | 133,564 | ||||||
| OPERATING EXPENSES | ||||||||
| Operating, general and administrative | 74,708 | 73,115 | ||||||
| Depreciation | 18,176 | 17,423 | ||||||
| Reorganization professional fees and expenses | 6,845 | | ||||||
| TOTAL OPERATING EXPENSES | 99,729 | 90,538 | ||||||
| OPERATING INCOME | 32,980 | 43,026 | ||||||
| Interest Expense (contractual interest of $46,696 for the three months ended 3/31/2004) | (21,775 | ) | (41,597 | ) | ||||
| Investment Income and Other | 701 | (225 | ) | |||||
| Reorganization Interest Income | 15 | | ||||||
| Income From Continuing Operations Before Income Taxes | 11,921 | 1,204 | ||||||
| Benefit (Provision) for Income Taxes | 138 | (37 | ) | |||||
| Income from Continuing Operations | 12,059 | 1,167 | ||||||
| Discontinued Operations, Net of Taxes and Minority Interests | 4,922 | 16,225 | ||||||
| Net Income | 16,981 | 17,392 | ||||||
| Minority Interests on Preferred Securities of Subsidiary Trusts | | (7,473 | ) | |||||
| Earnings on Common Stock | $ | 16,981 | $ | 9,919 | ||||
| Average Common Shares Outstanding | 37,397 | 37,397 | ||||||
| Earnings per Average Common Share: | ||||||||
| Continuing operations | $ | 0.32 | $ | (0.17 | ) | |||
| Discontinued operations | 0.13 | 0.43 | ||||||
| Basic and Diluted | $ | 0.45 | $ | 0.26 | ||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
7
NORTHWESTERN CORPORATION, A DEBTOR-IN-POSSESSION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
| |
Three Months Ended March 31 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||||
| Operating Activities: | ||||||||||
| Net Income | $ | 16,981 | $ | 17,392 | ||||||
| Items not affecting cash: | ||||||||||
| Depreciation | 18,176 | 17,423 | ||||||||
| Amortization of debt issue costs | 3,029 | 3,745 | ||||||||
| Income from discontinued operations | (4,922 | ) | (16,225 | ) | ||||||
| Deferred income taxes | (916 | ) | (3,235 | ) | ||||||
| Changes in current assets and liabilities: | ||||||||||
| Restricted cash | (257 | ) | (17,271 | ) | ||||||
| Accounts receivable | (6,368 | ) | (7,222 | ) | ||||||
| Inventories | (7 | ) | 8,924 | |||||||
| Prepaid energy supply costs | 17,229 | (42,041 | ) | |||||||
| Prepaid and other | 10,117 | (125 | ) | |||||||
| Accounts payable | 1,453 | (1,810 | ) | |||||||
| Accrued expenses | 32,206 | (9,663 | ) | |||||||
| Change in regulatory assets | 7,399 | 14,201 | ||||||||
| Change in regulatory liabilities | 3,827 | (12,805 | ) | |||||||
| Change in other noncurrent liabilities | 3,276 | 4,300 | ||||||||
| Other, net | (3,240 | ) | 1,998 | |||||||
| Cash flows provided by (used in) continuing operations | 97,983 | (42,414 | ) | |||||||
| Change in net assets of discontinued operations | (2 | ) | 12,835 | |||||||
| Cash flows provided by (used in) operating activities | 97,981 | (29,579 | ) | |||||||
| Investment Activities: | ||||||||||
| Property, plant and equipment additions | (13,633 | ) | (18,450 | ) | ||||||
| Proceeds from sale of assets | 695 | 429 | ||||||||
| Purchase of investments | | (36,126 | ) | |||||||
| Proceeds from sale of investments | 39 | 44,960 | ||||||||
| Cash flows used in investing activities | (12,899 | ) | (9,187 | ) | ||||||
| Financing Activities: | ||||||||||
| Minority interest on preferred securities of subsidiary trusts | | (7,473 | ) | |||||||
| Issuance of long-term debt | | 393,337 | ||||||||
| Repayment of long-term debt | (4,215 | ) | (19,583 | ) | ||||||
| Line of credit repayments, net | | (255,000 | ) | |||||||
| Financing costs | | (24,908 | ) | |||||||
| Cash flows (used in) provided by financing activities | (4,215 | ) | 86,373 | |||||||
| Increase in Cash and Cash Equivalents | 80,867 | 47,607 | ||||||||
| Cash and Cash Equivalents, beginning of period | 15,183 | 26,554 | ||||||||
| Cash and Cash Equivalents, end of period | $ | 96,050 | $ | 74,161 | ||||||
| Supplemental Cash Flow Information: | ||||||||||
| Cash paid (received) during the period for: | ||||||||||
| Income taxes | $ | (4,579 | ) | $ | (4,231 | ) | ||||
| Interest | 12,670 | 47,085 | ||||||||
| Reorganization professional fees and expenses | 5,325 | | ||||||||
| Reorganization interest income | 15 | | ||||||||
The accompanying notes to consolidated financial statements are an integral part of these statements.
8
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Reference is made to Notes to Financial Statements
included in NorthWestern Corporation's Annual Report)
(1) Management's Statement
The consolidated financial statements for the interim periods included herein have been prepared by NorthWestern Corporation (the Corporation, Debtor or we), a debtor-in-possession, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that may affect the reported amounts of assets, liabilities, revenues and expenses during the reporting period. Actual results could differ from those estimates. Results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year, and these financial statements do not contain the detail or footnote disclosures concerning accounting policies and other matters that would be included in full fiscal year financial statements. Therefore, these financial statements should be read in conjunction with the financial statements and the notes thereto included in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2003.
On September 14, 2003 (the Petition Date), we filed a voluntary petition for relief under the provisions of Chapter 11 of the Federal Bankruptcy Code (the Bankruptcy Code) in the United States Bankruptcy Court for the District of Delaware (Bankruptcy Court). Pursuant to Chapter 11 (as discussed further in Note 3), we retain control of our assets and are authorized to operate our business as a debtor-in-possession while being subject to the jurisdiction of the Bankruptcy Court. Included in the consolidated financial statements are subsidiaries that are not party to the Chapter 11 case and are not debtors. The assets and liabilities of such nondebtor subsidiaries are not considered to be material to the consolidated financial statements or are included in discontinued operations.
Beginning in the third quarter of 2003, the consolidated financial statements have been prepared in accordance with the American Institute of Certified Public Accountants' Statement of Position (SOP) 90-7, "Financial Reporting by Entities in Reorganization Under the Bankruptcy Code," and on a going concern basis, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the ordinary course of business. As a result of our Chapter 11 filing, the realization of assets and liquidation of liabilities are subject to uncertainty. Under SOP 90-7, certain liabilities existing prior to the Chapter 11 filing are classified as Liabilities Subject to Compromise on the Consolidated Balance Sheets. Additionally, professional fees and expenses directly related to the Chapter 11 proceeding and interest income on funds accumulated during the Chapter 11 proceedings are reported separately as reorganization items. Finally, the extent to which our reported interest expense differs from the stated contractual interest is disclosed on the Consolidated Statements of Income.
(2) Basis of Consolidation and Nature of Operations
We are one of the largest providers of electricity and natural gas in the Upper Midwest and Northwest, serving approximately 608,000 customers in Montana, South Dakota and Nebraska. We have generated and distributed electricity in South Dakota and distributed natural gas in South Dakota and Nebraska since 1923 and have distributed electricity and natural gas in Montana since 2002 under the trade name "NorthWestern Energy."
The accompanying consolidated financial statements include our accounts together with those of our wholly and majority-owned or controlled subsidiaries. The financial statements of Netexit and Blue Dot are included in the accompanying consolidated financial statements by virtue of the voting and control rights, and therefore included in references to "subsidiaries." Netexit and Blue Dot are not
9
party to our Chapter 11 case. All significant intercompany balances and transactions have been eliminated from the consolidated financial statements. The operations of Netexit and Blue Dot and our interest in these subsidiaries have been reflected in the consolidated financial statements as Discontinued Operations (see Note 7 for further discussion).
The following table reflects intercompany accounts receivable from (payable to) nondebtor subsidiaries, which are eliminated on consolidation (in thousands):
| |
March 31, 2004 |
December 31, 2003 |
|||||
|---|---|---|---|---|---|---|---|
| Blue Dot Services, Inc. | $ | (1,516 | ) | $ | (1,519 | ) | |
| Canadian Montana Pipeline Corporation | (1,394 | ) | (1,400 | ) | |||
| Clark Fork and Blackfoot, LLC | (6,089 | ) | (6,625 | ) | |||
| Netexit, Inc. | 224,025 | 224,025 | |||||
| Grant Inc. | (608 | ) | (591 | ) | |||
| Montana Megawatts I, LLC | 79,168 | 78,884 | |||||
| Nekota Resources Inc. | 3,752 | 3,364 | |||||
| NorthWestern Capital Corporation | 49,810 | 51,608 | |||||
| NorthWestern Consumer Services | 3,528 | 3,608 | |||||
| NorthWestern Energy Corporation | (9,595 | ) | (4,269 | ) | |||
| NorthWestern Energy Marketing, LLC | 1,675 | 1,767 | |||||
| NorthWestern Growth Corporation | 582,869 | 586,814 | |||||
| Norcom Advanced Technologies, Inc. | 12 | | |||||
| Risk Partners Assurance, Ltd. | 26 | 26 | |||||
(3) Chapter 11 Filing
As a result of our Chapter 11 filing, we operate our business as a "debtor-in-possession" under the jurisdiction of the Bankruptcy Court and in accordance with the applicable provisions of the Bankruptcy Code, the Federal Rules of Bankruptcy Procedure and applicable court orders. All vendors are being paid for all goods furnished and services provided after the Petition Date while under the supervision of the Bankruptcy Court. As a debtor-in-possession, we are authorized to continue to operate as an ongoing business, but may not engage in transactions outside the ordinary course of business without the approval of the Bankruptcy Court, after notice and an opportunity for a hearing.
We filed our disclosure statement and initial plan of reorganization on March 12, 2004. A hearing to approve the disclosure statement is scheduled for May 17, 2004. If the disclosure statement is approved by the Bankruptcy Court, then we will be allowed to disseminate our proposed plan of reorganization for voting on by creditors and other parties-in-interest. Although our proposed disclosure statement and plan of reorganization provides for our emergence from bankruptcy as a going concern, there can be no assurance at this time that the disclosure statement will be approved on or about May 17, and that our plan of reorganization will thereafter be disseminated to creditors and other parties-in-interest and will be confirmed by the Bankruptcy Court, or that any such plan will be implemented successfully. We have incurred, and will continue to incur pending emergence, significant expenses and costs associated with the reorganization.
The United States Trustee for the Bankruptcy Court has appointed an Official Committee of Unsecured Creditors (Creditors' Committee). The Creditors' Committee and its legal representatives have a right to be heard on all matters that come before the Bankruptcy Court. There can be no assurance that the Creditors' Committee will support our position or our proposed plan of reorganization. Disagreements between us and the Creditors' Committee could protract the Chapter 11 case, negatively impact our ability to operate during the case and prevent our emergence from bankruptcy.
10
The consolidated financial statements have been prepared on a "going concern" basis in accordance with GAAP. The "going concern" basis of presentation assumes that we will continue in operation for the foreseeable future and will be able to realize our assets and discharge our liabilities in the normal course of business. Because of the Chapter 11 case and the circumstances leading to the filing thereof, our ability to continue as a "going concern" is subject to substantial doubt and is dependent upon, among other things, confirmation of a plan of reorganization, our ability to comply with the terms of the DIP Facility, and our ability to generate sufficient cash flows from operations, asset sales and financing arrangements to meet our obligations. There can be no assurance that this can be accomplished and if it were not, our ability to realize the carrying value of our assets and discharge our liabilities would be subject to substantial uncertainty. Therefore, if the "going concern" basis were not used for the Financial Statements, then significant adjustments could be necessary to the carrying value of assets and liabilities, the revenues and expenses reported, and the balance sheet classifications used.
The Chapter 11 filing triggered defaults, or termination events, on substantially all of our debt and lease obligations, and certain contractual obligations. As such, we have classified all of our secured debt as current on the balance sheet. Subject to certain exceptions under the Bankruptcy Code, our Chapter 11 filing automatically enjoined, or stayed, the continuation of any judicial or administrative proceedings or other actions against us or our property to recover on, collect or secure a claim arising prior to the Petition Date. Thus, for example, creditor actions to obtain possession of our property, or to create, perfect or enforce any lien against our property, or to collect on or otherwise exercise rights or remedies with respect to a prepetition claim are enjoined unless and until the Bankruptcy Court lifts the automatic stay.
In April 2004, we reduced the commitment under our DIP Facility from $85 million to $75 million. As of March 31, 2004 we had $12.9 million in letters of credit outstanding and no borrowings under the DIP Facility.
(4) Asset Retirement Obligations
We have identified, but have not recognized, asset retirement obligation, or ARO, liabilities related to our electric and natural gas transmission and distribution assets. Many of these assets are installed on easements over property not owned by us. The easements are generally perpetual and only require remediation action upon abandonment or cessation of use of the property for the specified purpose. The ARO liability is not estimable for such easements as we intend to utilize these properties indefinitely. In the event we decide to abandon or cease the use of a particular easement, an ARO liability would be recorded at that time.
Our regulated utility operations have, however, previously recognized removal costs of transmission and distribution assets as a component of depreciation in accordance with regulatory treatment. These amounts do not represent Statement of Financial Accounting Standards (SFAS) No. 143 legal retirement obligations. As of March 31, 2004 and December 31, 2003, we have recognized accrued removal costs of $127.4 million and $124.9 million, respectively, which are included in noncurrent regulatory liabilities.
For our generation properties, we have accrued decommissioning costs since the generating units were first put into service in the amount of $12.0 million and $11.9 million as of March 31, 2004 and December 31, 2003, respectively, which is classified as a noncurrent regulatory liability. These amounts also do not represent SFAS No. 143 legal retirement obligations.
(5) Stock-based Compensation
We have a nonqualified stock option and incentive plan that provides for the issuance of options to officers, key employees and directors. Unless established differently by the Compensation Committee
11
of our Board of Directors, the per share option exercise price is equal to the fair market value of our common stock at the date of grant. We follow Accounting Principles Board Opinion 25, Accounting for Stock Issued to Employees' to account for stock option plans. Accordingly, no compensation expense is recognized as options granted under the plan have an exercise price equal to the market value of the underlying stock on the date of grant. The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provisions of Financial Accounting Standards Board (FASB) Statement No. 123, Accounting for Stock-Based Compensation," (in thousands except per share amounts):
| |
Three Months Ended March 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||
| Earnings on common stock | ||||||||
| As reported | $ | 16,981 | $ | 9,919 | ||||
| Less: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects | (170 | ) | (247 | ) | ||||
| Pro forma | $ | 16,811 | $ | 9,672 | ||||
| Diluted earnings per share | ||||||||
| As reported | $ | 0.45 | $ | 0.26 | ||||
| Pro forma | $ | 0.45 | $ | 0.26 | ||||
(6) Goodwill
There were no changes in our goodwill during the three months ended March 31, 2004. Goodwill relates entirely to the Montana operations acquired in 2002 included in our Electric and Natural Gas segment and totals $375.8 million as of March 31, 2004 and December 31, 2003.
(7) Discontinued Operations
During the second quarter of 2003, we committed to a plan to sell or liquidate our interest in Netexit and Blue Dot. In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, we classified the results of operations of Netexit and Blue Dot as discontinued operations.
As previously discussed in our Annual Report on Form 10-K for the year ended December 31, 2003, we sold substantially all the assets and business of Expanets, Inc. to Avaya, Inc. (Avaya) and retained certain specified liabilities. Thereafter, Expanets was renamed Netexit, Inc. (Netexit). On February 24, 2004, Avaya submitted its proposed final calculation of the postclosing working capital adjustment required under the sale agreements claiming that Avaya should retain $44.6 million in held-back proceeds plus an additional $4.2 million. Netexit disputed this calculation and entered into a settlement with Avaya on April 27, 2004 resulting in additional cash proceeds of $17.5 million paid to Netexit. Pending the determination of the expenses that Netexit must pay in connection with the sale, and the resolution of open claims to Netexit creditors, the proceeds from the sale remain at Netexit. In order to wind-down its affairs in an orderly manner, Netexit filed for bankruptcy protection on May 4, 2004 in the US Bankruptcy Court for the District of Delaware. We recognized an estimated loss on disposal of approximately $49.3 million during 2003 based on the terms of the sale and our expectation of the amount to be received from Avaya. We expect to record a gain in the second quarter of 2004 of approximately $11 million as a result of the settlement with Avaya. However, we will also incur additional expenses related to the bankruptcy filing and may incur losses related to the resolution of open claims.
12
Summary financial information for the discontinued Netexit operations is as follows (in thousands):
| |
March 31, 2004 |
December 31, 2003 |
||||
|---|---|---|---|---|---|---|
| Current assets of discontinued operations | $ | 57,649 | $ | 59,949 | ||
| Current liabilities of discontinued operations | $ | 7,838 | $ | 11,795 | ||
| |
Three Months Ended March 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||
| Revenues | $ | | $ | 166,606 | |||